1644 N Troy St
Chicago, Illinois, 60647-4906
4 bed • 2.5 bath • 10 guests • $740,000
Annual Revenue
$113,813
Profit (Cash Flow)
$35,429
Cash on Cash Return
19.6%
Annual Revenue
AirDNA projects $611/night at 51% occupancy ($113,813).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.59% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.59%
Cap Rate
11.53%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$35,121
Deductible property tax
$7,325
Your total deduction
$72,662
Your adjusted annual income
$150,000 - $72,662 = $77,337
Taxes on $77,337 (30%)
$23,201
Your old tax bill
$45,000
Your new tax bill
$23,201
Estimated tax savings
$21,798
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com